|
For further information: |
INVESTOR NEWS
Exhibit 99.1
May 4, 2009
ENTERGY REPORTS FIRST QUARTER EARNINGS
NEW ORLEANS - Entergy Corporation reported first quarter 2009 earnings of $1.20 per share on an as-reported basis and $1.29 per share on an operational basis, as shown in Table 1 below. A more detailed discussion of quarterly results begins on page 2 of this release.
Table 1: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures |
|||
First Quarter 2009 vs. 2008 |
|||
(Per share in U.S. $) |
|||
2009 |
2008 |
Change |
|
As-Reported Earnings |
1.20 |
1.56 |
(0.36) |
Less Special Items |
(0.09) |
- |
(0.09) |
Operational Earnings |
1.29 |
1.56 |
(0.27) |
Weather Impact |
(0.02) |
(0.03) |
0.01 |
Operational Earnings Highlights for First Quarter 2009
"In the current uncertain climate, we have focused significant effort on positioning the company for long-term success while weathering the current economic storm," said J. Wayne Leonard, Entergy's chairman and chief executive officer. "While we cannot predict what will come next in these times, we will be relentless in seeking value and managing risk, and we are prepared to seize opportunities that add value for our stakeholders."
Table of Contents Page | ||
I. |
Consolidated Results |
2 |
II. | Utility, Parent & Other Results |
3 |
III. | Competitive Businesses Results |
4 |
IV. | Other Financial Performance Highlights |
5 |
V. | Business Separation |
8 |
VI. | Appendices | |
A. Spin-Off of Non-Utility Nuclear Business |
9 |
|
B. Variance Analysis and Special Items |
12 |
|
C. Regulatory Summary |
13 |
|
D. Financial Performance Measures and Historical Performance Measures |
18 |
|
E. Planned Capital Expenditures |
20 |
|
F. Definitions |
21 |
|
G. GAAP to Non-GAAP Reconciliations |
23 |
|
VII. | Financial Statements | 26 |
Entergy's business highlights include the following:
Entergy will host a teleconference to discuss this release at 10 a.m. CDT on Monday, May 4, 2009, with access by telephone, 719-457-2080, confirmation code 8064872. The call and presentation slides can also be accessed via Entergy's Web site at www.entergy.com. A replay of the teleconference will be available for seven days thereafter by dialing 719-457-0820, confirmation code 8064872. The replay will also be available on Entergy's Web site at www.entergy.com.
I. Consolidated Results
Consolidated Earnings
Table 2 provides a comparative summary of consolidated earnings per share for first quarter 2009 versus 2008, including a reconciliation of GAAP as-reported earnings to non-GAAP operational earnings. Utility, Parent & Other had lower earnings due to higher other taxes and depreciation and amortization expenses. Entergy Nuclear's earnings decreased as a result of lower revenue due to lower production resulting from additional planned refueling outage days and impairments on decommissioning trust fund investments. Entergy's Non-Nuclear Wholesale Assets business reported results essentially equal to those of first quarter 2008.
Table 2: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures |
|||
(Per share in U.S. $) |
|||
First Quarter |
|||
2009 |
2008 |
Change |
|
As-Reported |
|||
Utility, Parent & Other |
0.32 |
0.48 |
(0.16) |
Entergy Nuclear |
0.91 |
1.12 |
(0.21) |
Non-Nuclear Wholesale Assets |
(0.03) |
(0.04) |
0.01 |
Consolidated As-Reported Earnings |
1.20 |
1.56 |
(0.36) |
Less Special Items |
|||
Utility, Parent & Other |
(0.05) |
- |
(0.05) |
Entergy Nuclear |
(0.04) |
- |
(0.04) |
Non-Nuclear Wholesale Assets |
- |
- |
- |
Consolidated Special Items |
(0.09) |
- |
(0.09) |
Operational |
|||
Utility, Parent & Other |
0.37 |
0.48 |
(0.11) |
Entergy Nuclear |
0.95 |
1.12 |
(0.17) |
Non-Nuclear Wholesale Assets |
(0.03) |
(0.04) |
0.01 |
Consolidated Operational Earnings |
1.29 |
1.56 |
(0.27) |
Weather Impact |
(0.02) |
(0.03) |
0.01 |
Detailed earnings variance analysis is included in appendix B-1 to this release. In addition, appendix B-2 provides details of special items shown in Table 2 above.
Consolidated Net Cash Flow Provided by Operating Activities
Offsets include:
Table 3 provides the components of net cash flow provided by operating activities contributed by each business with quarter-to-quarter comparisons.
Table 3: Consolidated Net Cash Flow Provided by Operating Activities |
|||
First Quarter 2009 vs. 2008
|
|||
(U.S. $ in millions) |
|||
First Quarter |
|||
2009 |
2008 |
Change |
|
Utility, Parent & Other |
127 |
123 |
4 |
Entergy Nuclear |
254 |
340 |
(86) |
Non-Nuclear Wholesale Assets |
(6) |
(15) |
9 |
Total Net Cash Flow Provided by Operating Activities |
375 |
448 |
(73) |
II. Utility, Parent & Other Results
In first quarter 2009, Utility, Parent & Other had earnings of $0.32 per share on an as-reported basis and $0.37 per share on an operational basis, compared to earnings of $0.48 per share on as-reported and operational bases in first quarter 2008. Operational results for Utility, Parent & Other in first quarter 2009 reflect higher taxes other than income taxes due to the absence of the benefit associated with favorable resolution of tax audit issues that was included in results in first quarter 2008. Higher depreciation and amortization expense also contributed to lower results in the current quarter.
Electricity usage, in gigawatt-hour sales by customer segment, is included in Table 4. Current quarter sales reflect the following:
The residential and commercial and governmental sales sectors reflected a decrease quarter to quarter as the continued weakening in the economy affected customer usage across these sectors. Sales in the industrial sector for first quarter 2009 decreased significantly compared to the same quarter of 2008 primarily due to a weak economic climate that worsened in the current period. Small and mid-sized industrial customers are also being negatively affected by overseas competition. Despite the lower sales volume, net revenue at the Utility was essentially flat, in part due to the fact that a significant portion of the industrial customer bill is based on a fixed charge basis that does not vary linearly with volume changes.
Table 4 provides a comparative summary of the Utility's operational performance measures.
Table 4: Utility Operational Performance Measures |
||||
First Quarter 2009 vs. 2008 (see appendix F for definitions of measures) |
||||
First Quarter |
||||
2009 |
2008 |
% Change |
% Weather Adjusted |
|
GWh billed |
||||
Residential |
7,893 |
8,011 |
-1.5% |
-1.8% |
Commercial and governmental |
6,756 |
6,807 |
-0.7% |
-1.2% |
Industrial |
8,139 |
9,377 |
-13.2% |
-13.2% |
Total Retail Sales |
22,788 |
24,195 |
-5.8% |
-6.0% |
Wholesale |
1,387 |
1,290 |
7.5% |
|
Total Sales |
24,175 |
25,485 |
-5.1% |
|
O&M expense |
$18.51 |
$17.26 |
7.2% |
|
Number of retail customers |
||||
Residential |
2,321,488 |
2,297,765 |
1.0% |
|
Commercial and governmental |
343,871 |
341,066 |
0.8% |
|
Industrial |
38,892 |
40,860 |
-4.8% |
|
Appendix C provides information on selected pending local and federal regulatory cases.
III. Competitive Businesses Results
Entergy's competitive businesses include Entergy Nuclear and Non-Nuclear Wholesale Assets.
Entergy Nuclear
Entergy Nuclear earned $0.91 per share on an as-reported basis and $0.95 per share on an operational basis in first quarter 2009, compared to $1.12 per share on as-reported and operational bases in first quarter 2008. Entergy Nuclear's earnings decreased primarily as a result of lower revenue due to lower generation resulting from additional planned refueling outage days and lower revenue amortization for the Palisades below-market Power Purchase Agreement. Impairments recorded in the current period associated with decommissioning trust fund investments also contributed to lower earnings.
Table 5 provides a comparative summary of Entergy Nuclear's operational performance measures.
Table 5: Entergy Nuclear Operational Performance Measures |
|||
First Quarter 2009 vs. 2008 (see appendix F for definitions of measures) |
|||
First Quarter |
|||
2009 |
2008 |
% Change |
|
Net MW in operation |
4,998 |
4,998 |
- |
Average realized price per MWh |
$63.84 |
$61.47 |
4% |
Production cost per MWh |
$23.14 |
$19.98 |
16% |
Non-fuel O&M expense/purchased power per MWh |
$22.44 |
$20.20 |
11% |
GWh billed |
10,074 |
10,760 |
-6% |
Capacity factor |
92% |
97% |
-5% |
Refueling outage days: |
|||
Indian Point 2 |
- |
7 |
|
Indian Point 3 |
21 |
- |
|
Palisades |
9 |
- |
|
Entergy Nuclear's sold forward position is 87 percent, 66 percent, and 46 percent of planned generation at average prices per megawatt-hour of $60, $60 and $56, for 2009, 2010, and 2011, respectively. Table 6 provides capacity and generation sold forward projections for Entergy Nuclear.
Table 6: Entergy Nuclear's Capacity and Generation Projected Sold Forward |
|||||
2009 through 2013 (see appendix F for definitions of measures) |
|||||
|
Remainder of 2009 |
2010 |
2011 |
2012 |
2013 |
Energy |
|||||
Planned TWh of generation |
31 |
40 |
41 |
41 |
40 |
Percent of planned generation sold forward (a) |
|||||
Unit-contingent |
47% |
31% |
29% |
18% |
12% |
Unit-contingent with availability guarantees |
40% |
35% |
17% |
7% |
6% |
Firm LD |
0% |
0% |
0% |
0% |
0% |
Total |
87% |
66% |
46% |
25% |
18% |
Average contract price per MWh (b) |
$60 |
$60 |
$56 |
$54 |
$50 |
Capacity |
|||||
Planned net MW in operation |
4,998 |
4,998 |
4,998 |
4,998 |
4,998 |
Percent of capacity sold forward |
|||||
Bundled capacity and energy contracts |
26% |
26% |
25% |
18% |
16% |
Capacity contracts |
53% |
34% |
25% |
10% |
0% |
Total |
79% |
60% |
50% |
28% |
16% |
Average capacity contract price per kW per month |
$2.3 |
$3.4 |
$3.6 |
$3.6 |
- |
Blended Capacity and Energy Recap (based on revenues) |
|||||
Percent of planned energy and capacity sold forward |
89% |
68% |
46% |
22% |
14% |
Average contract revenue per MWh (b) |
$62 |
$62 |
$59 |
$56 |
$50 |
(a) A portion of EN's total planned generation sold forward is associated with the Vermont Yankee contract for which pricing may be adjusted. |
|||||
(b) Average contract prices exclude potential payments that may be owed under the value sharing agreement with the New York Power Authority. | |||||
|
Non-Nuclear Wholesale Assets
Entergy's Non-Nuclear Wholesale Assets business results were essentially unchanged in first quarter 2009 compared to first quarter 2008 with a loss of $(0.03) per share in the current period compared to $(0.04) per share a year ago.
IV. Other Financial Performance Highlights
Earnings Guidance
Entergy is reaffirming 2009 earnings guidance in the range of $6.70 to $7.30 per share on an operational basis, assuming a business as usual operation for the full year. As-reported guidance ranges from $6.56 to $7.16 and reflects $(0.14) per share of projected dis-synergies associated with the spin-off of Entergy's non-utility nuclear business and plans to enter into a nuclear services joint venture, both discussed below and in Appendix A. Guidance for 2009 does not include a special item for expenses, which were incurred beginning in 2008 and continuing in first quarter 2009, anticipated in connection with the outside services provided to pursue the spin-off. Entergy has indicated that should the current economic climate and power prices on Entergy Nuclear's open position persist for the balance of 2009, earnings could approach the lower end of the guidance ranges. Year-over-year changes are shown as point estimates and are applied to 2008 actual results to compute the 2009 guidance midpoint. Because there is a range of possible outcomes associated with each earnings driver, a range is applied to the calculated guidance midpoints to produce Entergy's guidance ranges for as-reported and operational earnings. 2009 earnings guidance is detailed in Table 7 below.
Table 7: 2009 Earnings Per Share Guidance - As Reported and Operational | |||||
(Per share in U.S. $) - Prepared January 2009 | |||||
|
|
2008 Earnings Per Share |
Expected Change |
2009 |
2009 Guidance Range |
Utility, |
2008 Operational Earnings per Share |
2.43 |
|||
Adjustment to normalize weather |
0.02 |
||||
Increased net revenue due to sales growth and rate actions |
0.45 |
||||
Decreased O&M expense |
0.25 |
||||
Decreased income taxes |
0.15 |
||||
Accretion/other |
0.15 |
||||
Subtotal |
2.43 |
1.02 |
3.45 |
||
Entergy |
2008 Operational Earnings per Share |
4.07 |
|||
Increased net revenue due to higher pricing, lower volume |
0.25 |
||||
Increased O&M/RFO expense |
(0.05) |
||||
Increased income taxes |
(0.60) |
||||
Accretion/other |
(0.02) |
||||
Subtotal |
4.07 |
(0.42) |
3.65 |
||
Non-Nuclear Wholesale Assets |
2008 Operational Earnings per Share |
0.01 |
|||
Increased losses |
(0.11) |
||||
Subtotal |
0.01 |
(0.11) |
(0.10) |
||
Consolidated |
2008 Operational Earnings per Share |
6.51 |
0.49 |
7.00 |
6.70 - 7.30 |
Consolidated |
2008 As-Reported Earnings per Share |
6.23 |
|||
As-Reported |
Changes detailed above |
0.49 |
|||
2009 Non-Utility Nuclear spin-off dis-synergies |
(0.14) |
||||
2008 Non-Utility Nuclear spin-off expenses for outside services |
0.28 |
||||
2009 As-Reported |
6.23 |
0.63 |
6.86 |
6.56 - 7.16 |
Key assumptions supporting 2009 earnings guidance are as follows:
Utility, Parent & Other
Entergy Nuclear
Non-Nuclear Wholesale Assets
Share Repurchase Program
Effective Income Tax Rate
Earnings guidance for 2009 should be considered in association with earnings sensitivities as shown in Table 8. These sensitivities illustrate the estimated change in operational earnings resulting from changes in various revenue and expense drivers. Utility sales are expected to be the most significant variable for 2009 results for Utility, Parent & Other. At Entergy Nuclear, energy prices are expected to be the most significant driver of results in 2009. Estimated annual impacts shown in Table 8 are intended to be indicative rather than precise guidance.
Table 8: 2009 Earnings Sensitivities |
|||
(Per share in U.S. $) |
|||
|
|
|
Estimated |
Utility, Parent & Other |
|||
Sales growth |
|
|
|
Rate base |
Growing rate base |
$100 million change in rate base |
- / + 0.03 |
Return on equity |
See Appendix C |
1% change in allowed ROE |
- / + 0.33 |
Entergy Nuclear |
|||
Capacity factor |
93% capacity factor |
1% change in capacity factor |
- / + 0.08 |
Energy price |
14% energy unsold at $58/MWh in 2009 |
$10/MWh change for unsold energy |
- / + 0.18 |
Non-fuel operation and maintenance expense |
$23/MWh non-fuel operation and maintenance expense/purchased power |
$1 change per MWh |
- / + 0.13 |
Outage (lost revenue only) |
93% capacity factor, including refueling outages for three northeast units |
1,000 MW plant for 10 days at average portfolio energy price of $61/MWh for sold and $58/MWh for unsold volumes in 2009 |
- 0.04 / n/a |
(c) Based on 2008 operational average fully diluted shares outstanding of approximately 196 million. |
Liquidity
At the end of the first quarter, Entergy had $1.8 billion of cash and cash equivalents on hand on a consolidated basis. Entergy also has additional financing authority, subject to debt covenants, including undrawn revolving credit facility capacity of $725 million at the end of the first quarter. Entergy routinely tests the adequacy of its liquidity under various stress scenarios and believes its current liquidity position affords the desired level of financial flexibility. Entergy Corporation's revolving credit facility requires it to maintain a consolidated debt ratio of 65 percent or less of its total capitalization. Some of the utility company credit facilities also have similar covenants.
During the first quarter, Entergy Texas successfully completed a $500 million financing in January. Entergy expects there will be similar windows of opportunity to access the credit markets in 2009. In addition, higher than projected storm expenditures for the January ice storm in Arkansas and hurricanes Gustav and Ike will result in lower operating cash flow. To the extent earnings approach the lower end of the guidance range, operating cash flow could be further reduced. Taking these factors into consideration, Entergy continues to see its net liquidity sources above $2 billion, affording the desired level of financial flexibility on a consolidated basis from a liquidity perspective.
Table 9 provides a summary of liquidity sources and uses from December 31, 2008 through December 31, 2009.
Table 9: Entergy Corporation Liquidity-Sources and Uses |
|
(U.S. $ in billions) - Prepared January 2009 |
From 12/31/2008 through 12/31/2009 (d) |
Cash and cash equivalents at December 31, 2008 |
1.9 |
Undrawn revolving credit facility capacity |
2.6 |
Operating cash flow (e) |
2.8 |
Planned financing/refinancing |
2.0 |
Total liquidity sources |
9.3 |
Debt maturities/voluntary repayment |
(3.3) |
Capital expenditures |
(2.2) |
Return of capital (dividends, net share repurchases) |
(0.7) |
Fuel purchases, decommissioning trust, other |
(0.2) |
Total liquidity uses |
(6.4) |
Net liquidity sources |
2.9 |
(d) Sources and uses are reported on a business as usual basis and do not incorporate potential spin-off debt transactions. |
Debt Maturities
Table 10 provides details on Entergy's debt maturities.
Table 10: Entergy Corporation and Subsidiaries Debt Maturity Schedule (f)(g) |
|||||
(U.S. $ in millions) |
|||||
Maturities |
4Q 2009 |
2010 |
2011 |
2012 |
2013+ |
Utility |
219 |
457 |
280 (h) |
236 (h) |
5,546 (h) |
Entergy Nuclear |
22 |
31 |
31 |
30 |
96 |
Parent Company and |
267 |
275 |
86 |
3,233 |
- |
Total |
508 |
763 |
397 |
3,499 |
5,642 |
(f) Long-term debt, including current portion, reported on a business as usual basis; does not incorporate potential spin-off debt transactions. |
V. Business Separation
On November 3, 2007, Entergy's Board of Directors approved a plan to pursue a separation of the non-utility nuclear business from Entergy's regulated utility business through a tax-free spin-off of the non-utility nuclear business. Enexus Energy Corporation will be a new, independent publicly traded company. In addition, Entergy and Enexus intend to enter into a nuclear services joint venture, with equal ownership. EquaGen LLC has been selected as the name for the joint venture.
Progress achieved since the last quarter update and/or current status include:
The state regulatory decisions and financing continue as the critical path items. The rolling readiness posture enables Entergy to execute the spin-off following receipt of regulatory approvals and once the timing is right to access the credit markets, both on acceptable terms.
Additional information on the spin-off including proposed new business structure, leadership teams, business overviews, financial aspirations, and a transaction timeline including regulatory filing status are included in Appendix A of this release.
VI. Appendices
Seven appendices are presented in this section as follows:
Appendix A provides information on Entergy's planned spin-off of its non-utility nuclear business.
Appendix A: Spin-off of Non-Utility Nuclear Business |
The announced spin-off of Entergy's non-utility nuclear business will establish a new independent, publicly traded company. Enexus Energy Corporation has been selected as the name of the new company. In addition, Entergy and Enexus intend to enter into a nuclear services joint venture, with equal ownership. EquaGen LLC has been selected as the name for the joint venture. Below are transaction details and other information on Entergy, Enexus and EquaGen.
New Business Structure
Once the transaction is complete, Entergy Corporation's shareholders will own 100 percent of the common equity in both Entergy and Enexus. Enexus' business is expected to be comprised of the non-utility nuclear assets, including the Pilgrim Nuclear Station in Plymouth, Mass., the James A. FitzPatrick and Indian Point Energy Center plants in Oswego and Buchanan, N.Y., respectively, the Palisades plant in Covert, Mich., and the Vermont Yankee plant in Brattleboro, Vt., and a power marketing operation. Entergy's business will be comprised of the current six regulated utility operating subsidiaries, System Energy Resources, Inc., the related services subsidiaries System Fuels, Inc., Entergy Operations, Inc. and Entergy Services, Inc., and the remaining Entergy subsidiaries. The newly created joint venture, EquaGen, is expected to operate the nuclear assets owned by Enexus. EquaGen is also expected to offer nuclear services to third parties, including decommissioning, plant relicensing and plant operations for Cooper Nuclear Station and others.
The joint venture operating structure for Enexus ensures that the core nuclear operations expertise currently in place at each of the non-utility nuclear plants will remain after the spin-off. Entergy Nuclear Operations, Inc., the current NRC-licensed operator of the non-utility nuclear plants, is expected to be wholly-owned by EquaGen and will remain the operator of the plants after the separation. Entergy Operations, Inc., the current NRC-licensed operator of Entergy's utility nuclear plants, will also remain in place as a wholly-owned subsidiary of Entergy and will continue to be the operator of the utility nuclear plants. The decision to retain the existing operators for the nuclear stations reflects Entergy's commitment to maintaining safety, security and operational excellence.
Leadership Team
The Entergy Board of Directors has approved certain elements of the leadership structure and designated individuals who will fill key board and management roles. The EquaGen Board of Managers will be comprised of equal membership from both Entergy and Enexus.
Brief Overview of Each Business
After completion of the business separation, Entergy will consist of the current six electric utility subsidiaries in four contiguous states with generating capacity of more than 22,000 megawatts and 15,000 miles of transmission lines. Entergy will be a customer service-focused electric and gas utility with a unique growth opportunity through its portfolio transformation strategy that benefits customers. The company will deliver electricity to 2.7 million customers in Arkansas, Louisiana, Mississippi, and Texas and will remain headquartered in New Orleans, La.
Enexus is expected to own nearly 5,000 megawatts of nuclear generation, most of which is located in the northeastern United States. This location has some of the highest average regional power prices in the United States both today and expected into the future through at least 2020. The company will be headquartered in Jackson, Miss.
EquaGen is expected to be owned 50 percent each by Entergy and Enexus, and expected to have operating responsibility for Enexus' nuclear fleet. As a premier nuclear operator, the joint venture will have broad nuclear experience building and operating boiling and pressurized water reactor technologies. EquaGen is expected to be uniquely positioned to grow through offerings of nuclear operating expertise, as well as ancillary nuclear services to third parties, including plant decommissioning and relicensing. The company will be headquartered in Jackson, Miss.
Financial Aspirations
The companies will continue to aspire to deliver superior value to owners as measured by total shareholder return. The companies believe top-quartile shareholder returns are achieved by growing earnings, delivering returns at or above the risk-adjusted cost of capital, maintaining credit quality and flexibility, and deploying capital in a disciplined manner, whether for new investments, share repurchases, dividends or debt retirements.
Financial aspirations through 2012 include the following:
Top-quartile total shareholder return:
Credit quality and flexibility to manage risk and act on opportunities:
The amount of repurchases may vary as a result of material changes in business results or capital spending or new investment opportunities. Entergy and Enexus further acknowledge that limitations presented by the current credit markets, as well as depressed power prices in markets where Enexus sells power, create implications for near-term financing plans and financial results. Should these conditions extend for a prolonged period, financial aspirations would likely be affected. At the same time, current market conditions also create potential capital deployment opportunities for companies with ample liquidity which in turn creates opportunity to grow EBITDA.
2012 aspirations can be considered in association with financial sensitivities as shown in Table 11. These sensitivities illustrate the estimated change in aspiration resulting from changes in aspiration drivers. Estimated impacts shown in Table 11 are intended to be illustrative.
|
|
|
|
Entergy |
(Per share in U.S. $) (i) |
||
Earnings growth |
6 - 8% earnings per share CAGR;
|
1% sales growth |
- / + 0.11 |
(EBITDA in U.S. $; millions) |
|||
EBITDA |
$2 billion EBITDA |
+0 - 1,500 Btu/KWh heat rate expansion |
Up to 400 |
$0.5 - $1 billion annual share repurchase, debt repayment and/or investment capacity |
$1 billion investment, assuming 40-year life and 13% weighted average cost of capital |
+ 200 |
|
(i) Based on estimated 2009 average fully diluted shares outstanding of approximately 194 million. |
Transaction Timing
The state regulatory decisions and financing continue as the critical path items. Due to the continued turmoil in the financial markets and a longer regulatory approval process than originally expected, Entergy and Enexus remain in a rolling readiness posture. This strategy enables Entergy to execute the spin-off following receipt of regulatory approvals and once the timing is right to access the credit markets, both on acceptable terms. The transaction is expected to close on a month end. The transactions are subject to various approvals, outlined in the following table. Final terms of the transactions and spin-off completion are subject to the subsequent approval of the Entergy Board of Directors. Citigroup and Goldman Sachs are serving as Entergy's financial advisors in this process.
Proceeding |
Pending Regulatory Approvals - Spin-Off of Non-Utility Nuclear Business |
Nuclear Regulatory Commission |
The NRC approved Entergy Nuclear Operations, Inc.'s (ENO) application on July 28, 2008. The approval remains effective until July 28, 2009, at which time ENO may seek to extend the effective period. |
Request: On January 28, 2008, pursuant to 30 V.S.A. Sections 107, 108, 231 and 232, Entergy Nuclear Vermont Yankee, L.L.C. (EVY) and ENO requested approval from the Vermont Public Service Board (VPSB) for the indirect transfer of control, consent to pledge assets, guarantees and assignments of contracts, amendment to Certificate of Public Good (CPG) to reflect name change, replacement of guaranty and substitution of a credit support agreement. |
|
|
|
New York Public Service Commission |
Request: On January 28, 2008, pursuant to New York State Public Service Law (NYPSL) Sections 69 and 70, Entergy Nuclear FitzPatrick, L.L.C. (ENFP), Entergy Nuclear Indian Point 2 and 3, L.L.C. (ENIP2 & 3), ENO and corporate affiliate Enexus (formerly referred to as NewCo and SpinCo) filed a petition with the New York Public Service Commission (NYPSC) requesting a declaratory ruling regarding corporate reorganization or in the alternative an order approving the transaction and an order approving debt financing. Petitioners also requested confirmation that the corporate reorganization will not have an impact on ENFP's, ENIP2 & 3's, and ENO's status as lightly regulated entities, given they will continue to be competitive wholesale generators.
|
Federal Energy Regulatory Commission |
FERC approved the ENO application on June 12, 2008. The approval remains effective for a reasonable period of time assuming the proposed transaction is not materially altered. |
|
|
Appendix B-1 provides details of first quarter 2009 vs. 2008 earnings variance analysis for "Utility, Parent & Other," "Competitive Businesses," and "Consolidated."
Appendix B-1: As-Reported Earnings Per Share Variance Analysis | |||||||
First Quarter 2009 vs. 2008 | |||||||
(Per share in U.S. $, sorted in consolidated column, most to least favorable) |
|||||||
Utility |
Competitive |
||||||
Parent & Other |
Business |
Consolidated | |||||
2008 earnings |
0.48 |
1.08 |
1.56 |
||||
Interest and other charges |
0.02 |
0.03 |
0.05 |
||||
Decommissioning expense |
(0.01) |
- |
(0.01) |
||||
Nuclear refueling outage expense |
(0.02) |
- |
(0.02) |
||||
Depreciation/amortization expense |
(0.03) |
(0.01) |
(0.04) |
||||
Other income (deductions) |
0.01 |
(0.06) |
(j) |
(0.05) |
|||
Income taxes - other |
(0.02) |
(0.03) |
(0.05) |
||||
Net revenue |
0.01 |
(0.07) |
(k) |
(0.06) |
|||
Taxes other than income taxes |
(0.07) |
(l) |
(0.01) |
(0.08) |
|||
Other operation & maintenance expense |
(0.05) |
(m) |
(0.05) |
(n) |
(0.10) |
||
2009 earnings |
0.32 |
0.88 |
1.20 |
Appendix B-2 lists special items by business with quarter-to-quarter comparisons. Amounts are shown on both earnings per share and net income bases. Special items are those events that are less routine, are related to prior periods, or are related to discontinued businesses. Special items are included in as-reported earnings per share consistent with generally accepted accounting principles (GAAP), but are excluded from operational earnings per share. As a result, operational earnings per share is considered a non-GAAP measure.
Appendix B-2: Special Items (shown as positive / (negative) impact on earnings) |
|||
First Quarter and 2009 vs. 2008 |
|||
(Per share in U.S. $) |
|||
|
First Quarter |
||
|
2009 |
2008 |
Change |
Utility, Parent & Other |
|||
Non-Utility Nuclear spin-off expenses |
(0.05) |
- |
(0.05) |
Competitive Businesses |
|||
Entergy Nuclear |
|||
Non-Utility Nuclear spin-off dis-synergies |
(0.04) |
- |
(0.04) |
Non-Nuclear Wholesale Assets |
- |
- |
- |
Total Competitive Businesses |
(0.04) |
- |
(0.04) |
Total Special Items |
(0.09) |
- |
(0.09) |
(U.S. $ in millions) |
|||
|
First Quarter |
||
2009 |
2008 |
Change |
|
Utility, Parent & Other |
|||
Non-Utility Nuclear spin-off expenses |
(10.6) |
- |
(10.6) |
Competitive Businesses |
|||
Entergy Nuclear |
|||
Non-Utility Nuclear spin-off dis-synergies |
(6.6) |
- |
(6.6) |
Non-Nuclear Wholesale Assets |
- |
- |
- |
Total Competitive Businesses |
(6.6) |
- |
(6.6) |
Total Special Items |
(17.2) |
- |
(17.2) |
|
|
|
|
Appendix C provides a summary of selected regulatory cases and events that are pending.
Appendix C: Regulatory Summary Table (continued) | ||
Company/ Proceeding |
Authorized ROE |
Pending Cases/Events |
Retail Regulation | ||
Entergy Texas |
Qualified Power Region: On April 29, 2009, ETI filed
its updated TTC plan indicating that it is agreeable to either stay in the
Southeastern Reliability Council (SERC) or move to ERCOT, depending on the
PUCT's policy direction. A prehearing conference is scheduled for May 11,
2009 to address the remainder of the procedural schedule. In addition,
legislation has been introduced in Texas addressing TTC. In its current
form, the legislation calls for ETI to cease all TTC activities, provides
ETI the opportunity to recover certain transmission costs consistent with
other companies outside of ERCOT to the extent not otherwise recovered and
requires ETI to propose a competitive generation tariff. The legislation
indicates the PUCT may initiate a proceeding to certify a power region when
conditions supporting such a proceeding exist and that the PUCT may not
approve a TTC plan until the expiration of four years from the time the
region is certified. The Texas legislature adjourns June 1, 2009. |
|
Entergy Gulf States Louisiana |
9.90% - 11.40% |
Recent activity: The LPSC Staff continues to review
the 2007 test year Formula Rate Plan (FRP) filing. Rate changes to date for
the filing, subject to refund, include the $5.6 million revenue deficiency
plus $21.2 million for capacity cost recovery. |
Entergy Louisiana |
9.45% - 11.05% |
Recent activity: On March
23, 2009, the Administrative Law Judge (ALJ) ruled against ELL on 2006 test
year issues subject to hearing in the fall of 2008. On April 6, 2009, ELL
filed exceptions to the proposed ALJ recommendations on the three remaining
issues, Cash Point, stock options and fixed cost contribution from lost
customers. LPSC Staff and intervenors have since filed replies to ELL's
exceptions. The ALJ will submit a final recommendation to the LPSC for a
vote which could come this summer. The test year 2007 FRP outcome is also
pending. |
Appendix C: Regulatory Summary Table (continued) | ||||||
Company/ Proceeding |
Authorized ROE |
Pending Cases/Events |
||||
Retail Regulation | ||||||
Entergy Mississippi |
9.46% - 12.24% |
Recent activity: On March 13, 2009, EMI made its 2008
test year FRP filing indicating an earned ROE of 7.41% compared to a 13.16%
midpoint ROE, including 69 basis points for performance incentives (band is
11.91% - 14.42%). The filing indicated a $27 million revenue deficiency,
with a $14.5 million maximum increase allowed. The Mississippi Public
Utilities Staff (MPUS) has since disputed the filing, extending the
resolution deadline to June 30, 2009. Any approved changes in rates would be
effective for bills rendered on and after May 1, 2009. In addition, on March
31, 2009, the Mississippi Supreme Court issued a briefing schedule in the
2007 test year FRP appeal case, with EMI's brief due May 11, 2009, followed
30 days later by the MPSC's reply brief. |
||||
Entergy New Orleans |
11.1% Electric |
Recent activity: On April 2, 2009, the City Council
of New Orleans (CCNO) approved a comprehensive settlement for ENOI's rate
case. Key provisions of the agreement include a total electric bill
reduction of $35.3 million, including conversion of the $10.6 million
voluntary recovery credit to a permanent reduction and complete realignment
of Grand Gulf recovery from fuel to base rates, and a $4.95 million gas rate
increase, both effective June 1, 2009. A new three year FRP was also
adopted, with terms including an 11.1% electric ROE and a +/- 40 basis point
bandwidth and a 10.75% gas ROE with a +/- 50 basis point bandwidth. Earnings
outside the bandwidth reset prospectively to the midpoint ROE, with the
difference flowing to customers or the company depending on whether ENOI is
over or under-earning. The FRP also includes a recovery mechanism for
Council-approved capacity additions, plus provisions for extraordinary cost
changes and force majeure. Finally, the settlement implements energy
conservation and demand programs, provides a right of first refusal for up
to a 20 percent interest in a potential Amite South generation resource and
includes the short-term opportunity to lock-in certain fuel costs for summer
2009 through a financial hedge. |
Appendix C: Regulatory Summary Table (continued) | ||||
Company/ Proceeding |
Authorized ROE |
Pending Cases/Events |
||
Wholesale Regulation (FERC) | ||||
System Energy Resources, Inc. |
10.94% |
Recent activity:
None. Background: ROE approved by July 2001 FERC order. |
||
System Agreement |
NA |
Recent activity: Further progress on a proposed
framework for a Successor Arrangement to the System Agreement could be
stalled until FERC resolves EAI's and EMI's notices of cancellation filing
made February 2, 2009. |
Appendix D-1 provides comparative financial performance measures for the current quarter. Appendix D-2 provides historical financial performance measures and operating performance metrics for the trailing eight quarters. Financial performance measures in both tables include those calculated and presented in accordance with generally accepted accounting principles (GAAP), as well as those that are considered non-GAAP measures.
As-reported measures are computed in accordance with GAAP as they include all components of earnings, including special items. Operational measures are non-GAAP measures as they are calculated using operational earnings, which excludes the impact of special items. A reconciliation of operational measures to as-reported measures is provided in Appendix G.
Appendix D-1: GAAP and Non-GAAP Financial Performance Measures |
||||
First Quarter 2009 vs. 2008 |
||||
For 12 months ending March 31 |
2009 |
2008 |
Change |
|
GAAP Measures |
||||
Return on average invested capital - as-reported |
7.6% |
8.8% |
(1.2)% |
|
Return on average common equity - as-reported |
14.1% |
15.9% |
(1.8)% |
|
Net margin - as-reported |
8.8% |
10.6% |
(1.8)% |
|
Cash flow interest coverage |
6.5 |
4.9 |
1.6 |
|
Book value per share |
$44.02 |
$39.99 |
$4.03 |
|
End of period shares outstanding (millions) |
196.1 |
191.9 |
4.2 |
|
Non-GAAP Measures |
||||
Return on average invested capital - operational |
8.0% |
9.0% |
(1.0)% |
|
Return on average common equity - operational |
15.0% |
16.3% |
(1.3)% |
|
Net margin - operational |
9.4% |
10.8% |
(1.4)% |
|
As of March 31 ($ in millions) |
2009 |
2008 |
Change |
|
GAAP Measures |
||||
Cash and cash equivalents |
1,803 |
916 |
887 |
|
Revolver capacity |
725 |
1,503 |
(778) |
|
Total debt |
12,034 |
11,292 |
742 |
|
Debt to capital ratio |
57.4% |
58.6% |
(1.2)% |
|
Off-balance sheet liabilities: |
||||
Debt of joint ventures - Entergy's share |
124 |
134 |
(10) |
|
Leases - Entergy's share |
449 |
508 |
(59) |
|
Total off-balance sheet liabilities |
573 |
642 |
(69) |
|
Non-GAAP Measures |
||||
Total gross liquidity |
2,528 |
2,419 |
109 |
|
Net debt to net capital ratio |
53.4% |
56.5% |
(3.1)% |
|
Net debt ratio including off-balance sheet liabilities |
54.7% |
58.0% |
(3.3)% |
Appendix D-2: Historical Performance Measures |
||||||||||||||||
2Q07 |
3Q07 |
4Q07 |
1Q08 |
2Q08 |
4Q08 |
1Q09 |
08YTD |
09YTD |
||||||||
Financial |
||||||||||||||||
EPS - as-reported ($) |
1.32 |
2.30 |
0.96 |
1.56 |
1.37 |
2.41 |
0.89 |
1.20 |
1.56 |
1.20 |
||||||
Less - special items ($) |
0.00 |
0.00 |
(0.16) |
(0.09) |
(0.09) |
(0.10) |
(0.09) |
0.00 |
(0.09) |
|||||||
EPS - operational ($) |
1.32 |
2.30 |
1.12 |
1.56 |
1.46 |
2.50 |
0.99 |
1.29 |
1.56 |
1.29 |
||||||
Trailing Twelve Months |
||||||||||||||||
ROIC - as-reported (%) |
8.2 |
8.6 |
8.3 |
8.8 |
8.6 |
8.1 |
8.1 |
7.6 |
||||||||
ROIC - operational (%) |
7.6 |
8.1 |
8.5 |
9.0 |
8.8 |
8.4 |
8.4 |
8.0 |
||||||||
ROE - as-reported (%) |
14.2 |
14.6 |
14.1 |
15.9 |
16.3 |
15.6 |
15.4 |
14.1 |
||||||||
ROE - operational (%) |
12.9 |
13.4 |
14.5 |
16.3 |
17.0 |
16.4 |
16.1 |
15.0 |
||||||||
Cash flow interest coverage |
5.8 |
5.3 |
5.0 |
4.9 |
5.0 |
7.0 |
6.5 |
6.5 |
||||||||
Debt to capital ratio (%) |
57.3 |
57.3 |
57.6 |
58.6 |
60.7 |
60.4 |
59.7 |
57.4 |
||||||||
Net debt/net capital ratio (%) |
54.1 |
53.9 |
54.7 |
56.5 |
58.3 |
54.9 |
55.6 |
53.4 |
||||||||
Utility |
||||||||||||||||
GWh billed |
||||||||||||||||
Residential |
6,986 |
11,128 |
7,376 |
8,011 |
7,372 |
10,671 |
6,992 |
7,893 |
8,011 |
7,893 |
||||||
Commercial & Gov't |
7,043 |
8,748 |
7,290 |
6,807 |
7,275 |
8,646 |
6,992 |
6,756 |
6,807 |
6,756 |
||||||
Industrial |
9,813 |
10,120 |
9,729 |
9,377 |
9,730 |
10,110 |
8,626 |
8,139 |
9,377 |
8,139 |
||||||
Wholesale |
1,428 |
1,413 |
1,666 |
1,290 |
1,440 |
1,431 |
1,240 |
1,387 |
1,290 |
1,387 |
||||||
O&M expense/MWh (o) |
$19.01 |
$15.16 |
$20.16 |
$17.26 |
$19.48 |
$14.43 |
$23.95 |
$18.51 |
$17.26 |
$18.51 |
||||||
Reliability |
||||||||||||||||
SAIFI (p) |
1.9 |
1.8 |
1.8 |
1.9 |
1.9 |
1.9 |
1.9 |
1.8 |
1.9 |
1.8 |
||||||
SAIDI (p) |
198 |
188 |
184 |
191 |
215 |
227 |
216 |
209 |
191 |
209 |
||||||
Nuclear |
||||||||||||||||
Net MW in operation |
4,998 |
4,998 |
4,998 |
4,998 |
4,998 |
4,998 |
4,998 |
4,998 |
4,998 |
4,998 |
||||||
Avg. realized price per MWh |
$51.28 |
$53.11 |
$51.52 |
$61.47 |
$58.22 |
$61.59 |
$56.69 |
$63.84 |
$61.47 |
$63.84 |
||||||
Production cost/MWh (o) |
$21.27 |
$20.90 |
$22.64 |
$19.98 |
$23.11 |
$21.77 |
$22.77 |
$23.14 |
$19.98 |
$23.14 |
||||||
Non-fuel O&M expense/ |
$24.09 |
$22.40 |
$23.94 |
$20.20 |
$23.42 |
$21.19 |
$23.06 |
$22.44 |
$20.20 |
$22.44 |
||||||
GWh billed |
8,896 |
10,105 |
10,254 |
10,760 |
10,145 |
10,316 |
10,489 |
10,074 |
10,760 |
10,074 |
||||||
Capacity factor |
82% |
93% |
92% |
97% |
92% |
95% |
94% |
92% |
97% |
92% |
||||||
(o) 4Q07 excludes the effect of the nuclear alignment special. |
Appendix E: Planned Capital Expenditures
Entergy's capital plan from 2009 through 2011 anticipates $6.5 billion for investment, including $2.5 billion of maintenance capital. The remaining $4.0 billion is for specific investments such as the balance of Utility storm capital spending and the Utility's portfolio transformation strategy, the steam generator replacement at Entergy Louisiana's Waterford 3 nuclear unit, environmental compliance spending (i.e., spending for the installation of scrubbers and low NOx burners at Entergy Arkansas' White Bluff coal plant), transmission upgrades, dry cask storage, nuclear license renewal efforts, NYPA value sharing, the Indian Point Independent Safety Evaluation, and other initiatives.
The three year capital plan includes $1.1 billion for the Little Gypsy repowering project for which Entergy Louisiana plans to make a filing seeking a long-term suspension (three years or more). Spending through December 31, 2008 was reported at $135 million. $300 million is the total projected spending in the event Little Gypsy is canceled. In addition, the Utility incurred additional storm spending for the January 2009 Arkansas ice storm ranging from $55 to $60 million.
Appendix E: 2009-2011 Planned Capital Expenditures |
||||
($ in millions) - Prepared January 2009 |
2009 |
2010 |
2011 |
Total |
Maintenance capital |
||||
Utility, Parent & Other |
746 |
723 |
721 |
2,190 |
Entergy Nuclear |
90 |
84 |
94 |
268 |
Non-Nuclear Wholesale Assets |
- |
- |
- |
- |
Subtotal |
836 |
807 |
815 |
2,458 |
Other capital commitments |
||||
Utility, Parent & Other |
806 |
993 |
1,074 |
2,873 |
Entergy Nuclear |
357 |
277 |
262 |
896 |
Non-Nuclear Wholesale Assets |
- |
- |
- |
- |
Subtotal |
1,163 |
1,270 |
1,336 |
3,769 |
Total Planned Capital Expenditures |
1,999 |
2,077 |
2,151 |
6,227 |
Storm Capital |
164 |
44 |
35 |
243 |
Total Planned Capital Expenditures Including Storm Capital |
2,163 |
2,121 |
2,186 |
6,470 |
Appendix F provides definitions of certain operational performance measures, as well as GAAP and non-GAAP financial measures, all of which are referenced in this release.
Appendix F: Definitions of Operational Performance Measures and GAAP and Non-GAAP Financial Measures |
|
Utility |
|
Total number of GWh billed to all retail and wholesale customers |
|
Operation & maintenance expense |
Operation, maintenance and refueling expenses per MWh of billed sales, excluding fuel |
SAIFI |
System average interruption frequency index; average number per customer per year |
SAIDI |
System average interruption duration index; average minutes per customer per year |
Number of customers |
Number of customers at end of period |
Competitive Businesses |
|
Planned TWh of generation |
Amount of output expected to be generated by Entergy Nuclear for nuclear units considering plant operating characteristics, outage schedules, and expected market conditions which impact dispatch |
Percent of planned generation sold |
Percent of planned generation output sold forward under contracts, forward physical contracts, forward financial contracts or options (consistent with assumptions used in earnings guidance) that may or may not require regulatory approval |
Unit-contingent |
Transaction under which power is supplied from a specific generation asset; if the asset is unavailable, seller is not liable to buyer for any damages |
Unit-contingent with availability |
Transaction under which power is supplied from a specific generation asset; if the asset is unavailable, seller is not liable to buyer for any damages, unless the actual availability over a specified period of time is below an availability threshold specified in the contract |
Firm LD |
Transaction that requires receipt or delivery of energy at a specified delivery point (usually at a market hub not associated with a specific asset) or settles financially on notional quantities; if a party fails to deliver or receive energy, defaulting party must compensate the other party as specified in the contract |
Planned net MW in operation |
Amount of capacity to be available to generate power considering uprates planned to be completed within the calendar year |
Bundled energy & capacity contract |
A contract for the sale of installed capacity and related energy, priced per megawatt-hour sold |
Capacity contract |
A contract for the sale of the installed capacity product in regional markets managed by ISO New England and the New York Independent System Operator |
Average contract price per MWh or |
Price at which generation output and/or capacity is expected to be sold to third parties, given existing contract or option exercise prices based on expected dispatch or capacity, excluding the revenue associated with the amortization of the below-market PPA for Palisades |
Average contract revenue per MWh |
Price at which the combination of generation output and capacity are expected to be sold to third parties, given existing contract or option exercise prices based on expected dispatch |
Entergy Nuclear |
|
Net MW in operation |
Installed capacity owned and operated by Entergy Nuclear |
Average realized price per MWh |
As-reported revenue per MWh billed for all non-utility nuclear operations |
Production cost per MWh |
Fuel and non-fuel operation and maintenance expenses according to accounting standards that directly relate to the production of electricity per MWh |
Non-fuel O&M expense/purchased |
Operation, maintenance and refueling expenses and purchased power per MWh billed, excluding fuel |
GWh billed |
Total number of GWh billed to all customers |
Capacity factor |
Normalized percentage of the period that the plant generates power |
Refueling outage duration |
Number of days lost for scheduled refueling outage during the period |
Financial measures defined in the below table include measures prepared in accordance with generally accepted accounting principles, (GAAP), as well as non-GAAP measures. Non-GAAP measures are included in this release in order to provide metrics that remove the effect of less routine financial impacts from commonly used financial metrics.
Appendix F: Definitions of Operational Performance Measures and GAAP and Non-GAAP Financial Measures (continued) |
|
Financial Measures - GAAP |
|
Return on average invested capital - as-reported |
12-months rolling earnings adjusted to include preferred dividends and tax-effected interest expense divided by average invested capital |
Return on average common equity - as-reported |
12-months rolling earnings divided by average common equity |
Net margin - as-reported |
12-months rolling earnings divided by 12 months rolling revenue |
Cash flow interest coverage |
12-months cash flow from operating activities plus 12-months rolling interest paid, divided by interest expense |
Book value per share |
Common equity divided by end of period shares outstanding |
Revolver capacity |
Amount of undrawn capacity remaining on corporate and subsidiary revolvers |
Total debt |
Sum of short-term and long-term debt, notes payable, capital leases, and preferred stock with sinking fund on the balance sheet less non-recourse debt, if any |
Debt of joint ventures (Entergy's share) |
Debt issued by Non-Nuclear Wholesale Assets business joint ventures |
Leases (Entergy's share) |
Operating leases held by subsidiaries capitalized at implicit interest rate |
Debt to capital |
Gross debt divided by total capitalization |
Financial Measures - Non-GAAP |
|
Operational earnings |
As-reported earnings applicable to common stock adjusted to exclude the impact of special items |
Return on average invested capital - operational |
12-months rolling operational earnings adjusted to include preferred dividends and tax-effected interest expense divided by average invested capital |
Return on average common equity - operational |
12-months rolling operational earnings divided by average common equity |
Net margin - operational |
12-months rolling operational earnings divided by 12 months rolling revenue |
Earnings before interest, income taxes, depreciation and amortization and interest and dividend income (EBITDA) |
Net Income plus interest expense, income taxes, depreciation and amortization and miscellaneous other income less other income |
Total gross liquidity |
Sum of cash and revolver capacity |
Net debt to net capital |
Gross debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents |
Net debt including off-balance sheet liabilities |
Sum of gross debt and off-balance sheet debt less cash and cash equivalents divided by sum of total capitalization and off-balance sheet debt less cash and cash equivalents |
Appendices G-1 and G-2 provide reconciliations of various non-GAAP financial measures disclosed in this release to their most comparable GAAP measure.
Appendix G-1: Reconciliation of GAAP to Non-GAAP Financial Measures - Return on Equity, Return on Invested |
||||||||
($ in millions) |
2Q07 |
3Q07 |
4Q07 |
1Q08 |
2Q08 |
3Q08 |
4Q08 |
1Q09 |
As-reported earnings-rolling 12 months (A) |
1,137 |
1,209 |
1,135 |
1,231 |
1,235 |
1,244 |
1,221 |
1,147 |
Preferred dividends |
26 |
25 |
25 |
24 |
23 |
21 |
20 |
20 |
Tax effected interest expense |
365 |
392 |
392 |
396 |
390 |
375 |
374 |
366 |
As-reported earnings, rolling 12 months including preferred dividends and tax effected interest expense (B) |
1,528 |
1,626 |
1,552 |
1,651 |
1,648 |
1,640 |
1,615 |
1,533 |
Special items in prior quarters |
108 |
101 |
0 |
(32) |
(32) |
(50) |
(35) |
(55) |
Special items 2Q07 thru 1Q09 |
||||||||
Nuclear fleet alignment |
(32) |
|||||||
Nuclear spin-off costs |
(18) |
(17) |
(20) |
(17) |
||||
Total special items (C) |
108 |
101 |
(32) |
(32) |
(50) |
(67) |
(55) |
(72) |
Operational earnings, rolling 12 months including preferred dividends and tax effected interest expense (B-C) |
1,420 |
1,525 |
1,584 |
1,683 |
1,698 |
1,707 |
1,670 |
1,605 |
Operational earnings, rolling 12 months (A-C) |
1,029 |
1,108 |
1,167 |
1,263 |
1,285 |
1,311 |
1,276 |
1,219 |
Average invested capital (D) |
18,652 |
18,866 |
18,721 |
18,790 |
19,244 |
20,236 |
19,927 |
20,126 |
Average common equity (E) |
7,998 |
8,264 |
8,030 |
7,756 |
7,555 |
7,973 |
7,915 |
8,152 |
Operating revenues (F) |
11,371 |
11,311 |
11,484 |
11,655 |
12,150 |
12,825 |
13,094 |
13,018 |
ROIC - as-reported (B/D) |
8.2 |
8.6 |
8.3 |
8.8 |
8.6 |
8.1 |
8.1 |
7.6 |
ROIC - operational ((B-C)/D) |
7.6 |
8.1 |
8.5 |
9.0 |
8.8 |
8.4 |
8.4 |
8.0 |
ROE - as-reported (A/E) |
14.2 |
14.6 |
14.1 |
15.9 |
16.3 |
15.6 |
15.4 |
14.1 |
ROE - operational ((A-C)/E) |
12.9 |
13.4 |
14.5 |
16.3 |
17.0 |
16.4 |
16.1 |
15.0 |
Net margin - as-reported (A/F) |
10.0 |
10.7 |
9.9 |
10.6 |
10.2 |
9.7 |
9.3 |
8.8 |
Net margin - operational ((A-C)/F) |
9.1 |
9.8 |
10.2 |
10.8 |
10.6 |
10.2 |
9.7 |
9.4 |
Appendix G-2: Reconciliation of GAAP to Non-GAAP Financial Measures - Credit and Liquidity Metrics |
||||||||
($ in millions) |
2Q07 |
3Q07 |
4Q07 |
1Q08 |
2Q08 |
3Q08 |
4Q08 |
1Q09 |
Gross debt (A) |
10,936 |
11,194 |
11,123 |
11,292 |
11,768 |
12,656 |
12,279 |
12,034 |
Less cash and cash equivalents (B) |
1,320 |
1,467 |
1,254 |
916 |
1,086 |
2,556 |
1,920 |
1,803 |
Net debt (C) |
9,616 |
9,728 |
9,869 |
10,376 |
10,682 |
10,100 |
10,359 |
10,231 |
Total capitalization (D) |
19,088 |
19,529 |
19,297 |
19,276 |
19,401 |
20,944 |
20,557 |
20,975 |
Less cash and cash equivalents (B) |
1,320 |
1,467 |
1,254 |
916 |
1,086 |
2,556 |
1,920 |
1,803 |
Net capital (E) |
17,767 |
18,062 |
18,043 |
18,360 |
18,315 |
18,388 |
18,637 |
19,172 |
Debt to capital ratio % (A/D) |
57.3 |
57.3 |
57.6 |
58.6 |
60.7 |
60.4 |
59.7 |
57.4 |
Net debt to net capital ratio % (C/E) |
54.1 |
53.9 |
54.7 |
56.5 |
58.3 |
54.9 |
55.6 |
53.4 |
Off-balance sheet liabilities (F) |
664 |
662 |
658 |
642 |
638 |
637 |
574 |
573 |
Net debt to net capital ratio including off-balance sheet liabilities % ((C+F)/(E+F)) |
55.8 |
55.5 |
56.3 |
58.0 |
59.7 |
56.4 |
56.9 |
54.7 |
Revolver capacity (G) |
1,650 |
1,804 |
1,730 |
1,503 |
826 |
374 |
645 |
725 |
Gross liquidity (B+G) |
2,970 |
3,271 |
2,984 |
2,419 |
1,912 |
2,930 |
2,565 |
2,528 |
Entergy Corporation's common stock is listed on the New York and Chicago exchanges under the symbol "ETR".
Additional investor information can be accessed on-line at
www.entergy.com/investor_relations
**********************************************************************************************************************
In this news release, and from time to time, Entergy Corporation makes certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Except to the extent required by the federal securities laws, Entergy undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.
Forward-looking statements involve a number of risks and uncertainties. There are factors that could cause actual results to differ materially from those expressed or implied in the forward-looking statements, including (a) those factors discussed in (i) Entergy's Form 10-K for the year ended December 31, 2008 and (ii) Entergy's other reports and filings made under the Securities Exchange Act of 1934, (b) the uncertainties associated with efforts to remediate the effects of Hurricanes Gustav and Ike and the January 2009 Arkansas ice storm and recovery of costs associated with restoration, and (c) the following transactional factors (in addition to others described elsewhere in this news release and in subsequent securities filings): (i) risks inherent in the contemplated spin-off, joint venture and related transactions (including the level of debt to be incurred by Enexus Energy Corporation and the terms and costs related thereto), (ii) legislative and regulatory actions, and (iii) conditions of the capital markets during the periods covered by the forward-looking statements. Entergy cannot provide any assurances that the spin-off or any of the proposed transactions related thereto will be completed, nor can it give assurances as to the terms on which such transactions will be consummated. The transaction is subject to certain conditions precedent, including regulatory approvals and the final approval by the Board of Directors of Entergy.
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
March 31, 2009 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
ASSETS | |||||||
CURRENT ASSETS | |||||||
Cash and cash equivalents: | |||||||
Cash | $ 89,906 | $ 4,466 | $ - | $ 94,372 | |||
Temporary cash investments | 1,216,019 | 492,567 | - | 1,708,586 | |||
Total cash and cash equivalents | 1,305,925 | 497,033 | - | 1,802,958 | |||
Securitization recovery trust account | 19,893 | - | - | 19,893 | |||
Notes receivable | 5,452 | 1,336,373 | (1,341,825) | - | |||
Accounts receivable: | |||||||
Customer | 441,621 | 175,511 | - | 617,132 | |||
Allowance for doubtful accounts | (25,859) | - | - | (25,859) | |||
Associated companies | 338,629 | 91,943 | (430,572) | - | |||
Other | 139,561 | 15,468 | - | 155,029 | |||
Accrued unbilled revenues | 248,683 | - | - | 248,683 | |||
Total accounts receivable | 1,142,635 | 282,922 | (430,572) | 994,985 | |||
Deferred fuel costs | 19,527 | - | - | 19,527 | |||
Accumulated deferred income taxes | 36,232 | - | - | 36,232 | |||
Fuel inventory - at average cost | 230,440 | 3,336 | - | 233,776 | |||
Materials and supplies - at average cost | 505,347 | 276,932 | - | 782,279 | |||
Deferred nuclear refueling outage costs | 82,500 | 136,736 | - | 219,236 | |||
System agreement cost equalization | 394,000 | - | - | 394,000 | |||
Prepayments and other | 163,064 | 256,343 | (56,927) | 362,480 | |||
TOTAL | 3,905,015 | 2,789,675 | (1,829,324) | 4,865,366 | |||
OTHER PROPERTY AND INVESTMENTS | |||||||
Investment in affiliates - at equity | 7,321,710 | (299,023) | (6,959,063) | 63,624 | |||
Decommissioning trust funds | 1,094,526 | 1,624,163 | - | 2,718,689 | |||
Non-utility property - at cost (less accumulated depreciation) | 226,429 | 4,137 | - | 230,566 | |||
Other | 105,445 | 10,833 | (5,388) | 110,890 | |||
TOTAL | 8,748,110 | 1,340,110 | (6,964,451) | 3,123,769 | |||
PROPERTY, PLANT, AND EQUIPMENT | |||||||
Electric | 31,546,855 | 3,635,538 | - | 35,182,393 | |||
Property under capital lease | 745,152 | - | - | 745,152 | |||
Natural gas | 306,854 | - | - | 306,854 | |||
Construction work in progress | 1,233,712 | 327,518 | - | 1,561,230 | |||
Nuclear fuel under capital lease | 416,913 | - | - | 416,913 | |||
Nuclear fuel | 161,029 | 511,271 | - | 672,300 | |||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 34,410,515 | 4,474,327 | - | 38,884,842 | |||
Less - accumulated depreciation and amortization | 15,666,402 | 598,763 | - | 16,265,165 | |||
PROPERTY, PLANT AND EQUIPMENT - NET | 18,744,113 | 3,875,564 | - | 22,619,677 | |||
DEFERRED DEBITS AND OTHER ASSETS | |||||||
Regulatory assets: | |||||||
SFAS 109 regulatory asset - net | 607,706 | - | - | 607,706 | |||
Other regulatory assets | 3,703,332 | - | - | 3,703,332 | |||
Deferred fuel costs | 168,122 | - | - | 168,122 | |||
Goodwill | 374,099 | 3,073 | - | 377,172 | |||
Other | 755,382 | 914,596 | (522,535) | 1,147,443 | |||
TOTAL | 5,608,641 | 917,669 | (522,535) | 6,003,775 | |||
TOTAL ASSETS | $ 37,005,879 | $ 8,923,018 | $ (9,316,310) | $ 36,612,587 | |||
*Totals may not foot due to rounding. | |||||||
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
March 31, 2009 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
CURRENT LIABILITIES | |||||||
Currently maturing long-term debt | $ 545,511 | $ 30,136 | $ - | $ 575,647 | |||
Notes payable: | |||||||
Associated companies | 1,324,210 | 17,615 | (1,341,825) | - | |||
Other | 80,034 | - | - | 80,034 | |||
Account payable: | |||||||
Associated companies | 398,925 | 7,774 | (406,699) | - | |||
Other | 662,590 | 211,478 | - | 874,068 | |||
Customer deposits | 310,033 | - | - | 310,033 | |||
Taxes accrued | 128,824 | (66,398) | - | 62,426 | |||
Interest accrued | 147,799 | 2,097 | - | 149,896 | |||
Deferred fuel costs | 311,482 | - | - | 311,482 | |||
Obligations under capital leases | 162,415 | - | - | 162,415 | |||
Pension and other postretirement liabilities | 33,595 | 4,743 | - | 38,338 | |||
System agreement cost equalization | 460,315 | - | - | 460,315 | |||
Other | 163,090 | 125,000 | (58,627) | 229,463 | |||
TOTAL | 4,728,823 | 332,445 | (1,807,151) | 3,254,117 | |||
NON-CURRENT LIABILITIES | |||||||
Accumulated deferred income taxes and taxes accrued | 5,857,645 | 939,304 | - | 6,796,949 | |||
Accumulated deferred investment tax credits | 321,276 | - | - | 321,276 | |||
Obligations under capital leases | 294,257 | - | - | 294,257 | |||
Other regulatory liabilities | 284,239 | - | - | 284,239 | |||
Decommissioning and retirement cost liabilities | 1,465,242 | 1,251,844 | - | 2,717,086 | |||
Accumulated provisions | 131,395 | 8,317 | - | 139,712 | |||
Pension and other postretirement liabilities | 1,730,536 | 426,249 | - | 2,156,785 | |||
Long-term debt | 10,746,346 | 180,477 | (5,388) | 10,921,435 | |||
Other | 566,500 | 774,071 | (555,277) | 785,294 | |||
TOTAL | 21,397,436 | 3,580,262 | (560,665) | 24,417,033 | |||
EQUITY | |||||||
Shareholders' Equity: | |||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | |||||||
issued 254,772,087 shares in 2009 | 2,163,814 | 911,495 | (3,072,761) | 2,548 | |||
Paid-in capital | 7,460,265 | 2,156,932 | (4,246,751) | 5,370,446 | |||
Retained earnings | 5,380,457 | 1,814,044 | 289,454 | 7,483,955 | |||
Accumulated other comprehensive income (loss) | (118,975) | 58,257 | 626 | (60,092) | |||
Less - treasury stock, at cost (58,693,564 shares in 2009) | 4,286,451 | 12,700 | (132,700) | 4,166,451 | |||
Total shareholders' equity | 10,599,110 | 4,928,028 | (6,896,732) | 8,630,406 | |||
Subsidiaries' preferred stock without sinking fund | 280,510 | 82,283 | (51,762) | 311,031 | |||
TOTAL | 10,879,620 | 5,010,311 | (6,948,494) | 8,941,437 | |||
TOTAL LIABILITIES AND EQUITY | $ 37,005,879 | $ 8,923,018 | $ (9,316,310) | $ 36,612,587 | |||
*Totals may not foot due to rounding. | |||||||
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
December 31, 2008 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
ASSETS | |||||||
CURRENT ASSETS | |||||||
Cash and cash equivalents: | |||||||
Cash | $ 110,203 | $ 5,673 | $ - | $ 115,876 | |||
Temporary cash investments | 1,355,498 | 449,117 | - | 1,804,615 | |||
Total cash and cash equivalents | 1,465,701 | 454,790 | - | 1,920,491 | |||
Securitization recovery trust account | 12,062 | - | - | 12,062 | |||
Notes receivable | 99,330 | 1,333,123 | (1,432,453) | - | |||
Accounts receivable: | |||||||
Customer | 523,348 | 210,856 | - | 734,204 | |||
Allowance for doubtful accounts | (25,610) | - | - | (25,610) | |||
Associated companies | 139,912 | 84,341 | (224,253) | - | |||
Other | 179,207 | 27,420 | - | 206,627 | |||
Accrued unbilled revenues | 282,914 | - | - | 282,914 | |||
Total accounts receivable | 1,099,771 | 322,617 | (224,253) | 1,198,135 | |||
Deferred fuel costs | 167,092 | - | - | 167,092 | |||
Accumulated deferred income taxes | 7,307 | - | - | 7,307 | |||
Fuel inventory - at average cost | 213,313 | 2,832 | - | 216,145 | |||
Materials and supplies - at average cost | 505,720 | 270,450 | - | 776,170 | |||
Deferred nuclear refueling outage costs | 106,514 | 115,289 | - | 221,803 | |||
System agreement cost equalization | 394,000 | - | - | 394,000 | |||
Prepayments and other | 106,044 | 144,200 | (3,060) | 247,184 | |||
TOTAL | 4,176,854 | 2,643,301 | (1,659,766) | 5,160,389 | |||
OTHER PROPERTY AND INVESTMENTS | |||||||
Investment in affiliates - at equity | 7,354,792 | (296,465) | (6,992,080) | 66,247 | |||
Decommissioning trust funds | 1,143,391 | 1,688,852 | - | 2,832,243 | |||
Non-utility property - at cost (less accumulated depreciation) | 226,333 | 4,782 | - | 231,115 | |||
Other | 103,308 | 10,019 | (5,388) | 107,939 | |||
TOTAL | 8,827,824 | 1,407,188 | (6,997,468) | 3,237,544 | |||
PROPERTY, PLANT, AND EQUIPMENT | |||||||
Electric | 30,878,491 | 3,616,915 | - | 34,495,406 | |||
Property under capital lease | 745,504 | - | - | 745,504 | |||
Natural gas | 303,769 | - | - | 303,769 | |||
Construction work in progress | 1,458,181 | 254,580 | - | 1,712,761 | |||
Nuclear fuel under capital lease | 465,374 | - | - | 465,374 | |||
Nuclear fuel | 130,675 | 506,138 | - | 636,813 | |||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 33,981,994 | 4,377,633 | - | 38,359,627 | |||
Less - accumulated depreciation and amortization | 15,365,659 | 564,854 | - | 15,930,513 | |||
PROPERTY, PLANT AND EQUIPMENT - NET | 18,616,335 | 3,812,779 | - | 22,429,114 | |||
DEFERRED DEBITS AND OTHER ASSETS | |||||||
Regulatory assets: | |||||||
SFAS 109 regulatory asset - net | 581,719 | - | - | 581,719 | |||
Other regulatory assets | 3,615,104 | - | - | 3,615,104 | |||
Deferred fuel costs | 168,122 | - | - | 168,122 | |||
Goodwill | 374,099 | 3,073 | - | 377,172 | |||
Other | 744,499 | 868,454 | (565,299) | 1,047,654 | |||
TOTAL | 5,483,543 | 871,527 | (565,299) | 5,789,771 | |||
TOTAL ASSETS | $ 37,104,556 | $ 8,734,795 | $ (9,222,533) | $ 36,616,818 | |||
*Totals may not foot due to rounding. | |||||||
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
December 31, 2008 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
CURRENT LIABILITIES | |||||||
Currently maturing long-term debt | $ 514,911 | $ 29,549 | $ - | $ 544,460 | |||
Notes payable: | |||||||
Associated companies | 1,341,198 | 91,255 | (1,432,453) | - | |||
Other | 55,034 | - | - | 55,034 | |||
Account payable: | |||||||
Associated companies | 97,530 | 126,413 | (223,943) | - | |||
Other | 1,222,415 | 253,330 | - | 1,475,745 | |||
Customer deposits | 302,303 | - | - | 302,303 | |||
Taxes accrued | 175,920 | (100,710) | - | 75,210 | |||
Interest accrued | 185,778 | 1,532 | - | 187,310 | |||
Deferred fuel costs | 183,539 | - | - | 183,539 | |||
Obligations under capital leases | 162,393 | - | - | 162,393 | |||
Pension and other postretirement liabilities | 41,653 | 4,635 | - | 46,288 | |||
System agreement cost equalization | 460,315 | - | - | 460,315 | |||
Other | 146,808 | 129,549 | (3,060) | 273,297 | |||
TOTAL | 4,889,797 | 535,553 | (1,659,456) | 3,765,894 | |||
NON-CURRENT LIABILITIES | |||||||
Accumulated deferred income taxes and taxes accrued | 5,718,488 | 847,282 | - | 6,565,770 | |||
Accumulated deferred investment tax credits | 325,570 | - | - | 325,570 | |||
Obligations under capital leases | 343,093 | - | - | 343,093 | |||
Other regulatory liabilities | 280,643 | - | - | 280,643 | |||
Decommissioning and retirement cost liabilities | 1,447,659 | 1,229,836 | - | 2,677,495 | |||
Accumulated provisions | 136,449 | 11,003 | - | 147,452 | |||
Pension and other postretirement liabilities | 1,731,824 | 446,169 | - | 2,177,993 | |||
Long-term debt | 10,991,204 | 188,473 | (5,388) | 11,174,289 | |||
Other | 735,252 | 720,223 | (574,477) | 880,998 | |||
TOTAL | 21,710,182 | 3,442,986 | (579,865) | 24,573,303 | |||
EQUITY | |||||||
Shareholders' Equity: | |||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | |||||||
issued 248,174,087 shares in 2008 | 2,163,749 | 911,494 | (3,072,761) | 2,482 | |||
Paid-in capital | 6,979,623 | 2,138,165 | (4,248,485) | 4,869,303 | |||
Retained earnings | 5,494,812 | 1,631,437 | 256,470 | 7,382,719 | |||
Accumulated other comprehensive income (loss) | (118,904) | 5,580 | 626 | (112,698) | |||
Less - treasury stock, at cost (58,815,518 shares in 2008) | 4,295,214 | 12,700 | (132,700) | 4,175,214 | |||
Total shareholders' equity | 10,224,066 | 4,673,976 | (6,931,450) | 7,966,592 | |||
Subsidiaries' preferred stock without sinking fund | 280,511 | 82,280 | (51,762) | 311,029 | |||
TOTAL | 10,504,577 | 4,756,256 | (6,983,212) | 8,277,621 | |||
TOTAL LIABILITIES AND EQUITY | $ 37,104,556 | $ 8,734,795 | $ (9,222,533) | $ 36,616,818 | |||
*Totals may not foot due to rounding. | |||||||
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
March 31, 2009 vs December 31, 2008 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
ASSETS | |||||||
CURRENT ASSETS | |||||||
Cash and cash equivalents: | |||||||
Cash | $ (20,297) | $ (1,207) | $ - | $ (21,504) | |||
Temporary cash investments | (139,479) | 43,450 | - | (96,029) | |||
Total cash and cash equivalents | (159,776) | 42,243 | - | (117,533) | |||
Securitization recovery trust account | 7,831 | - | - | 7,831 | |||
Notes receivable | (93,878) | 3,250 | 90,628 | - | |||
Accounts receivable: | |||||||
Customer | (81,727) | (35,345) | - | (117,072) | |||
Allowance for doubtful accounts | (249) | - | - | (249) | |||
Associated companies | 198,717 | 7,602 | (206,319) | - | |||
Other | (39,646) | (11,952) | - | (51,598) | |||
Accrued unbilled revenues | (34,231) | - | - | (34,231) | |||
Total accounts receivable | 42,864 | (39,695) | (206,319) | (203,150) | |||
Deferred fuel costs | (147,565) | - | - | (147,565) | |||
Accumulated deferred income taxes | 28,925 | - | - | 28,925 | |||
Fuel inventory - at average cost | 17,127 | 504 | - | 17,631 | |||
Materials and supplies - at average cost | (373) | 6,482 | - | 6,109 | |||
Deferred nuclear refueling outage costs | (24,014) | 21,447 | - | (2,567) | |||
System agreement cost equalization | - | - | - | - | |||
Prepayments and other | 57,020 | 112,143 | (53,867) | 115,296 | |||
TOTAL | (271,839) | 146,374 | (169,558) | (295,023) | |||
OTHER PROPERTY AND INVESTMENTS | |||||||
Investment in affiliates - at equity | (33,082) | (2,558) | 33,017 | (2,623) | |||
Decommissioning trust funds | (48,865) | (64,689) | - | (113,554) | |||
Non-utility property - at cost (less accumulated depreciation) | 96 | (645) | - | (549) | |||
Other | 2,137 | 814 | - | 2,951 | |||
TOTAL | (79,714) | (67,078) | 33,017 | (113,775) | |||
PROPERTY, PLANT, AND EQUIPMENT | |||||||
Electric | 668,364 | 18,623 | - | 686,987 | |||
Property under capital lease | (352) | - | - | (352) | |||
Natural gas | 3,085 | - | - | 3,085 | |||
Construction work in progress | (224,469) | 72,938 | - | (151,531) | |||
Nuclear fuel under capital lease | (48,461) | - | - | (48,461) | |||
Nuclear fuel | 30,354 | 5,133 | - | 35,487 | |||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 428,521 | 96,694 | - | 525,215 | |||
Less - accumulated depreciation and amortization | 300,743 | 33,909 | - | 334,652 | |||
PROPERTY, PLANT AND EQUIPMENT - NET | 127,778 | 62,785 | - | 190,563 | |||
DEFERRED DEBITS AND OTHER ASSETS | |||||||
Regulatory assets: | |||||||
SFAS 109 regulatory asset - net | 25,987 | - | - | 25,987 | |||
Other regulatory assets | 88,228 | - | - | 88,228 | |||
Deferred fuel costs | - | - | - | - | |||
Goodwill | - | - | - | - | |||
Other | 10,883 | 46,142 | 42,764 | 99,789 | |||
TOTAL | 125,098 | 46,142 | 42,764 | 214,004 | |||
TOTAL ASSETS | $ (98,677) | $ 188,223 | $ (93,777) | $ (4,231) | |||
*Totals may not foot due to rounding. | |||||||
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
March 31, 2009 vs December 31, 2008 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
CURRENT LIABILITIES | |||||||
Currently maturing long-term debt | $ 30,600 | $ 587 | $ - | $ 31,187 | |||
Notes payable: | |||||||
Associated companies | (16,988) | (73,640) | 90,628 | - | |||
Other | 25,000 | - | - | 25,000 | |||
Account payable: | |||||||
Associated companies | 301,395 | (118,639) | (182,756) | - | |||
Other | (559,825) | (41,852) | - | (601,677) | |||
Customer deposits | 7,730 | - | - | 7,730 | |||
Taxes accrued | (47,096) | 34,312 | - | (12,784) | |||
Interest accrued | (37,979) | 565 | - | (37,414) | |||
Deferred fuel costs | 127,943 | - | - | 127,943 | |||
Obligations under capital leases | 22 | - | - | 22 | |||
Pension and other postretirement liabilities | (8,058) | 108 | - | (7,950) | |||
System agreement cost equalization | - | - | - | - | |||
Other | 16,282 | (4,549) | (55,567) | (43,834) | |||
TOTAL | (160,974) | (203,108) | (147,695) | (511,777) | |||
NON-CURRENT LIABILITIES | |||||||
Accumulated deferred income taxes and taxes accrued | 139,157 | 92,022 | - | 231,179 | |||
Accumulated deferred investment tax credits | (4,294) | - | - | (4,294) | |||
Obligations under capital leases | (48,836) | - | - | (48,836) | |||
Other regulatory liabilities | 3,596 | - | - | 3,596 | |||
Decommissioning and retirement cost liabilities | 17,583 | 22,008 | - | 39,591 | |||
Accumulated provisions | (5,054) | (2,686) | - | (7,740) | |||
Pension and other postretirement liabilities | (1,288) | (19,920) | - | (21,208) | |||
Long-term debt | (244,858) | (7,996) | - | (252,854) | |||
Other | (168,752) | 53,848 | 19,200 | (95,704) | |||
TOTAL | (312,746) | 137,276 | 19,200 | (156,270) | |||
EQUITY | |||||||
Shareholders' Equity: | |||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | |||||||
issued 254,772,087 shares in 2009 and 248,174,087 shares in 2008 | 65 | 1 | - | 66 | |||
Paid-in capital | 480,642 | 18,767 | 1,734 | 501,143 | |||
Retained earnings | (114,355) | 182,607 | 32,984 | 101,236 | |||
Accumulated other comprehensive income (loss) | (71) | 52,677 | - | 52,606 | |||
Less - treasury stock, at cost | (8,763) | - | - | (8,763) | |||
Total shareholders' equity | 375,044 | 254,052 | 34,718 | 663,814 | |||
Subsidiaries' preferred stock without sinking fund | (1) | 3 | - | 2 | |||
TOTAL | 375,043 | 254,055 | 34,718 | 663,816 | |||
TOTAL LIABILITIES AND EQUITY | $ (98,677) | $ 188,223 | $ (93,777) | $ (4,231) | |||
*Totals may not foot due to rounding. | |||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Three Months Ended March 31, 2009 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 2,028,156 | $ - | $ (1,240) | $ 2,026,916 | ||||
Natural gas | 74,049 | - | - | 74,049 | ||||
Competitive businesses | 6,323 | 687,606 | (5,782) | 688,147 | ||||
Total | 2,108,528 | 687,606 | (7,022) | 2,789,112 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 778,401 | 67,931 | - | 846,332 | ||||
Purchased power | 316,532 | 13,112 | (6,389) | 323,255 | ||||
Nuclear refueling outage expenses | 25,090 | 31,689 | - | 56,779 | ||||
Other operation and maintenance | 436,106 | 209,343 | (747) | 644,702 | ||||
Decommissioning | 25,037 | 23,705 | - | 48,742 | ||||
Taxes other than income taxes | 107,548 | 26,849 | - | 134,397 | ||||
Depreciation and amortization | 222,319 | 35,533 | - | 257,852 | ||||
Other regulatory charges (credits) - net | (29,474) | - | - | (29,474) | ||||
Total | 1,881,559 | 408,162 | (7,136) | 2,282,585 | ||||
OPERATING INCOME | 226,969 | 279,444 | 114 | 506,527 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 16,947 | - | - | 16,947 | ||||
Interest and dividend income | 39,111 | 24,681 | (33,142) | 30,650 | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | (52) | (3,075) | - | (3,127) | ||||
Miscellaneous - net | (5,083) | (4,975) | (114) | (10,172) | ||||
Total | 50,923 | 16,631 | (33,256) | 34,298 | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 125,840 | 2,125 | - | 127,965 | ||||
Other interest - net | 40,706 | 11,729 | (33,142) | 19,293 | ||||
Allowance for borrowed funds used during construction | (9,812) | - | - | (9,812) | ||||
Total | 156,734 | 13,854 | (33,142) | 137,446 | ||||
INCOME BEFORE INCOME TAXES | 121,158 | 282,221 | - | 403,379 | ||||
Income taxes | 56,788 | 106,258 | - | 163,046 | ||||
CONSOLIDATED NET INCOME | 64,370 | 175,963 | - | 240,333 | ||||
Preferred dividend requirements of subsidiaries | 4,333 | 665 | - | 4,998 | ||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ 60,037 | $ 175,298 | $ - | $ 235,335 | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $0.31 | $0.91 | $1.22 | |||||
DILUTED | $0.32 | $0.88 | $1.20 | |||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||
BASIC | 192,593,601 | |||||||
DILUTED | 198,058,002 | |||||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Three Months Ended March 31, 2008 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 2,046,935 | $ - | $ (708) | $ 2,046,227 | ||||
Natural gas | 89,395 | - | - | 89,395 | ||||
Competitive businesses | 6,007 | 729,278 | (6,173) | 729,112 | ||||
Total | 2,142,337 | 729,278 | (6,881) | 2,864,734 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 454,583 | 85,918 | - | 540,501 | ||||
Purchased power | 611,851 | 15,412 | (6,622) | 620,642 | ||||
Nuclear refueling outage expenses | 19,337 | 31,922 | - | 51,258 | ||||
Other operation and maintenance | 419,934 | 191,707 | (373) | 611,268 | ||||
Decommissioning | 23,325 | 22,671 | - | 45,996 | ||||
Taxes other than income taxes | 85,786 | 22,785 | - | 108,571 | ||||
Depreciation and amortization | 212,423 | 32,562 | - | 244,985 | ||||
Other regulatory charges (credits) - net | 35,280 | - | - | 35,280 | ||||
Total | 1,862,519 | 402,977 | (6,995) | 2,258,501 | ||||
OPERATING INCOME | 279,818 | 326,301 | 114 | 606,233 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 9,286 | - | - | 9,286 | ||||
Interest and dividend income | 43,322 | 37,495 | (26,535) | 54,282 | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | 485 | (1,414) | - | (929) | ||||
Miscellaneous - net | (6,047) | (5,395) | (114) | (11,556) | ||||
Total | 47,046 | 30,686 | (26,649) | 51,083 | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 123,071 | 73 | - | 123,144 | ||||
Other interest - net | 40,754 | 18,319 | (26,535) | 32,538 | ||||
Allowance for borrowed funds used during construction | (5,116) | - | - | (5,116) | ||||
Total | 158,709 | 18,392 | (26,535) | 150,566 | ||||
INCOME BEFORE INCOME TAXES | 168,155 | 338,595 | - | 506,750 | ||||
Income taxes | 68,527 | 124,476 | - | 193,003 | ||||
CONSOLIDATED NET INCOME | 99,628 | 214,119 | - | 313,747 | ||||
Preferred dividend requirements of subsidiaries | 4,332 | 665 | - | 4,998 | ||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ 95,296 | $ 213,454 | $ - | $ 308,749 | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $0.49 | $1.11 | $1.60 | |||||
DILUTED | $0.48 | $1.08 | $1.56 | |||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||
BASIC | 192,639,605 | |||||||
DILUTED | 198,300,041 | |||||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Three Months Ended March 31, 2009 vs. 2008 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ (18,779) | $ - | $ (532) | $ (19,311) | ||||
Natural gas | (15,346) | - | - | (15,346) | ||||
Competitive businesses | 316 | (41,672) | 391 | (40,965) | ||||
Total | (33,809) | (41,672) | (141) | (75,622) | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 323,818 | (17,987) | - | 305,831 | ||||
Purchased power | (295,319) | (2,300) | 233 | (297,387) | ||||
Nuclear refueling outage expenses | 5,753 | (233) | - | 5,521 | ||||
Other operation and maintenance | 16,172 | 17,636 | (374) | 33,434 | ||||
Decommissioning | 1,712 | 1,034 | - | 2,746 | ||||
Taxes other than income taxes | 21,762 | 4,064 | - | 25,826 | ||||
Depreciation and amortization | 9,896 | 2,971 | - | 12,867 | ||||
Other regulatory charges (credits )- net | (64,754) | - | - | (64,754) | ||||
Total | 19,040 | 5,185 | (141) | 24,084 | ||||
OPERATING INCOME | (52,849) | (46,857) | - | (99,706) | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 7,661 | - | - | 7,661 | ||||
Interest and dividend income | (4,211) | (12,814) | (6,607) | (23,632) | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | (537) | (1,661) | - | (2,198) | ||||
Miscellaneous - net | 964 | 420 | - | 1,384 | ||||
Total | 3,877 | (14,055) | (6,607) | (16,785) | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 2,769 | 2,052 | - | 4,821 | ||||
Other interest - net | (48) | (6,590) | (6,607) | (13,245) | ||||
Allowance for borrowed funds used during construction | (4,696) | - | - | (4,696) | ||||
Total | (1,975) | (4,538) | (6,607) | (13,120) | ||||
INCOME BEFORE INCOME TAXES | (46,997) | (56,374) | - | (103,371) | ||||
Income taxes | (11,739) | (18,218) | - | (29,957) | ||||
CONSOLIDATED NET INCOME | (35,258) | (38,156) | - | (73,414) | ||||
Preferred dividend requirements of subsidiaries | - | - | - | - | ||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ (35,258) | $ (38,156) | $ - | $ (73,414) | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | ($0.18) | ($0.20) | ($0.38) | |||||
DILUTED | ($0.16) | ($0.20) | ($0.36) | |||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Twelve Months Ended March 31, 2009 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 10,057,996 | $ - | $ (4,147) | $ 10,053,849 | ||||
Natural gas | 226,511 | - | - | 226,511 | ||||
Competitive businesses | 29,327 | 2,729,410 | (20,962) | 2,737,775 | ||||
Total | 10,313,834 | 2,729,410 | (25,109) | 13,018,135 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 3,536,222 | 347,373 | - | 3,883,595 | ||||
Purchased power | 2,162,423 | 54,707 | (23,317) | 2,193,813 | ||||
Nuclear refueling outage expenses | 97,974 | 129,305 | - | 227,279 | ||||
Other operation and maintenance | 1,945,953 | 832,492 | (2,248) | 2,776,197 | ||||
Decommissioning | 97,533 | 94,623 | - | 192,156 | ||||
Taxes other than income taxes | 427,439 | 95,340 | - | 522,779 | ||||
Depreciation and amortization | 906,528 | 137,199 | - | 1,043,727 | ||||
Other regulatory charges (credits) - net | (4,871) | - | - | (4,871) | ||||
Total | 9,169,201 | 1,691,039 | (25,565) | 10,834,675 | ||||
OPERATING INCOME | 1,144,633 | 1,038,371 | 456 | 2,183,460 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 52,183 | - | - | 52,183 | ||||
Interest and dividend income | 152,083 | 92,219 | (119,715) | 124,587 | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | (2,698) | (11,184) | - | (13,882) | ||||
Miscellaneous - net | (13,083) | 3,156 | (456) | (10,383) | ||||
Total | 188,485 | 84,191 | (120,171) | 152,505 | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 502,450 | 3,270 | - | 505,720 | ||||
Other interest - net | 176,327 | 63,434 | (119,715) | 120,046 | ||||
Allowance for borrowed funds used during construction | (29,962) | - | - | (29,962) | ||||
Total | 648,815 | 66,704 | (119,715) | 595,804 | ||||
INCOME BEFORE INCOME TAXES | 684,303 | 1,055,858 | - | 1,740,161 | ||||
Income taxes | 280,255 | 292,785 | - | 573,040 | ||||
CONSOLIDATED NET INCOME | 404,048 | 763,073 | - | 1,167,121 | ||||
Preferred dividend requirements of subsidiaries | 17,307 | 2,662 | - | 19,969 | ||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ 386,741 | $ 760,411 | $ - | $ 1,147,152 | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $2.03 | $4.00 | $6.03 | |||||
DILUTED | $2.05 | $3.82 | $5.87 | |||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||
BASIC | 190,387,963 | |||||||
DILUTED | 199,282,466 | |||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Twelve Months Ended March 31, 2008 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 8,983,790 | $ - | $ (2,721) | $ 8,981,069 | ||||
Natural gas | 210,516 | - | - | 210,516 | ||||
Competitive businesses | 28,870 | 2,457,998 | (23,380) | 2,463,488 | ||||
Total | 9,223,176 | 2,457,998 | (26,101) | 11,655,073 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 2,360,741 | 327,182 | - | 2,687,923 | ||||
Purchased power | 2,121,746 | 66,847 | (25,239) | 2,163,354 | ||||
Nuclear refueling outage expenses | 75,022 | 114,233 | - | 189,255 | ||||
Other operation and maintenance | 1,860,522 | 837,341 | (1,318) | 2,696,545 | ||||
Decommissioning | 90,832 | 85,232 | - | 176,064 | ||||
Taxes other than income taxes | 389,367 | 85,580 | - | 474,947 | ||||
Depreciation and amortization | 855,664 | 120,622 | - | 976,286 | ||||
Other regulatory charges (credits) - net | 66,694 | - | - | 66,694 | ||||
Total | 7,820,588 | 1,637,037 | (26,557) | 9,431,068 | ||||
OPERATING INCOME | 1,402,588 | 820,961 | 456 | 2,224,005 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 34,770 | - | - | 34,770 | ||||
Interest and dividend income | 175,114 | 144,532 | (88,477) | 231,169 | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | 1,112 | (488) | - | 624 | ||||
Miscellaneous - net | (13,213) | (17,428) | (456) | (31,097) | ||||
Total | 197,783 | 126,616 | (88,933) | 235,466 | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 502,281 | 3,853 | - | 506,134 | ||||
Other interest - net | 186,317 | 58,491 | (88,491) | 156,317 | ||||
Allowance for borrowed funds used during construction | (19,619) | - | - | (19,619) | ||||
Total | 668,979 | 62,344 | (88,491) | 642,832 | ||||
INCOME BEFORE INCOME TAXES | 931,392 | 885,233 | 14 | 1,816,639 | ||||
Income taxes | 364,044 | 197,310 | - | 561,354 | ||||
CONSOLIDATED NET INCOME | 567,348 | 687,923 | 14 | 1,255,285 | ||||
Preferred dividend requirements of subsidiaries | 20,651 | 3,217 | 14 | 23,882 | ||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ 546,697 | $ 684,706 | $ - | $ 1,231,403 | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $2.81 | $3.52 | $6.33 | |||||
DILUTED | $2.73 | $3.41 | $6.14 | |||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||
BASIC | 194,617,035 | |||||||
DILUTED | 200,714,460 | |||||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Twelve Months Ended March 31, 2009 vs. 2008 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 1,074,206 | $ - | $ (1,426) | $ 1,072,780 | ||||
Natural gas | 15,995 | - | - | 15,995 | ||||
Competitive businesses | 457 | 271,412 | 2,418 | 274,287 | ||||
Total | 1,090,658 | 271,412 | 992 | 1,363,062 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,175,481 | 20,191 | - | 1,195,672 | ||||
Purchased power | 40,677 | (12,140) | 1,922 | 30,459 | ||||
Nuclear refueling outage expenses | 22,952 | 15,072 | - | 38,024 | ||||
Other operation and maintenance | 85,431 | (4,849) | (930) | 79,652 | ||||
Decommissioning | 6,701 | 9,391 | - | 16,092 | ||||
Taxes other than income taxes | 38,072 | 9,760 | - | 47,832 | ||||
Depreciation and amortization | 50,864 | 16,577 | - | 67,441 | ||||
Other regulatory charges (credits )- net | (71,565) | - | - | (71,565) | ||||
Total | 1,348,613 | 54,002 | 992 | 1,403,607 | ||||
OPERATING INCOME | (257,955) | 217,410 | - | (40,545) | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 17,413 | - | - | 17,413 | ||||
Interest and dividend income | (23,031) | (52,313) | (31,238) | (106,582) | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | (3,810) | (10,696) | - | (14,506) | ||||
Miscellaneous - net | 130 | 20,584 | - | 20,714 | ||||
Total | (9,298) | (42,425) | (31,238) | (82,961) | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 169 | (583) | - | (414) | ||||
Other interest - net | (9,990) | 4,943 | (31,224) | (36,271) | ||||
Allowance for borrowed funds used during construction | (10,343) | - | - | (10,343) | ||||
Total | (20,164) | 4,360 | (31,224) | (47,028) | ||||
INCOME BEFORE INCOME TAXES | (247,089) | 170,625 | (14) | (76,478) | ||||
Income taxes | (83,789) | 95,475 | - | 11,686 | ||||
CONSOLIDATED NET INCOME | (163,300) | 75,150 | (14) | (88,164) | ||||
Preferred dividend requirements of subsidiaries | (3,344) | (555) | (14) | (3,913) | ||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ (159,956) | $ 75,705 | $ - | $ (84,251) | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | ($0.78) | $0.48 | ($0.30) | |||||
DILUTED | ($0.68) | $0.41 | ($0.27) | |||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||
Consolidated Cash Flow Statement | ||||||
Three Months Ended March 31, 2009 vs. 2008 | ||||||
(Dollars in thousands) | ||||||
(Unaudited) | ||||||
2009 | 2008 | Variance | ||||
OPERATING ACTIVITIES | ||||||
Consolidated net income | $240,333 | $313,747 | ($73,414) | |||
Adjustments to reconcile consolidated net income to net cash flow | ||||||
provided by operating activities: | ||||||
Reserve for regulatory adjustments | 1,210 | (2,909) | 4,119 | |||
Other regulatory charges (credits) - net | (29,474) | 35,280 | (64,754) | |||
Depreciation, amortization, and decommissioning | 306,595 | 290,981 | 15,614 | |||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 155,029 | 97,984 | 57,045 | |||
Equity in earnings of unconsolidated equity affiliates - net of dividends | 3,127 | 929 | 2,198 | |||
Changes in working capital: | ||||||
Receivables | 102,428 | (9,374) | 111,802 | |||
Fuel inventory | (17,631) | (22,665) | 5,034 | |||
Accounts payable | (134,008) | 9,522 | (143,530) | |||
Taxes accrued | (12,784) | - | (12,784) | |||
Interest accrued | (37,413) | (34,238) | (3,175) | |||
Deferred fuel | 275,508 | (195,650) | 471,158 | |||
Other working capital accounts | (120,505) | (181,401) | 60,896 | |||
Provision for estimated losses and reserves | 1,281 | 4,034 | (2,753) | |||
Changes in other regulatory assets | (447,882) | 40,569 | (488,451) | |||
Other | 88,805 | 101,361 | (12,556) | |||
Net cash flow provided by operating activities | 374,619 | 448,170 | (73,551) | |||
INVESTING ACTIVITIES | ||||||
Construction/capital expenditures | (455,737) | (373,317) | (82,420) | |||
Allowance for equity funds used during construction | 16,947 | 9,286 | 7,661 | |||
Nuclear fuel purchases | (118,890) | (170,381) | 51,491 | |||
Proceeds from sale/leaseback of nuclear fuel | 11,040 | 112,700 | (101,660) | |||
Payment for purchase of plant | - | (56,409) | 56,409 | |||
Changes in transition charge account | (7,831) | (8,352) | 521 | |||
NYPA value sharing payment | (72,000) | (72,000) | - | |||
Decrease (increase) in other investments | 7,339 | 7,974 | (635) | |||
Proceeds from nuclear decommissioning trust fund sales | 583,166 | 257,718 | 325,448 | |||
Investment in nuclear decommissioning trust funds | (610,836) | (294,840) | (315,996) | |||
Net cash flow used in investing activities | (646,802) | (587,621) | (59,181) | |||
FINANCING ACTIVITIES | ||||||
Proceeds from the issuance of: | ||||||
Long-term debt | 489,987 | 545,000 | (55,013) | |||
Common stock and treasury stock | 927 | 4,670 | (3,743) | |||
Retirement of long-term debt | (215,023) | (438,227) | 223,204 | |||
Repurchase of common stock | - | (158,182) | 158,182 | |||
Changes in credit line borrowings - net | 25,000 | - | 25,000 | |||
Dividends paid: | ||||||
Common stock | (142,085) | (144,579) | 2,494 | |||
Preferred stock | (4,998) | (7,270) | 2,272 | |||
Net cash flow provided by (used in) financing activities | 153,808 | (198,588) | 352,396 | |||
Effect of exchange rates on cash and cash equivalents | 842 | 17 | 825 | |||
Net increase (decrease) in cash and cash equivalents | (117,533) | (338,022) | 220,489 | |||
Cash and cash equivalents at beginning of period | 1,920,491 | 1,253,728 | 666,763 | |||
Cash and cash equivalents at end of period | $1,802,958 | $915,706 | $887,252 | |||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||
Cash paid (received) during the period for: | ||||||
Interest - net of amount capitalized | $176,892 | $183,787 | ($6,895) | |||
Income taxes | ($15,139) | $2,157 | ($17,296) | |||
Noncash financing activities: | ||||||
Long-term debt retired (equity unit notes) | ($500,000) | - | ($500,000) | |||
Common stock issued in settlement of equity unit purchase contracts | $500,000 | - | $500,000 | |||
Entergy Corporation | ||||||
Consolidated Cash Flow Statement | ||||||
Twelve Months Ended March 31, 2009 vs. 2008 | ||||||
(Dollars in thousands) | ||||||
(Unaudited) | ||||||
2009 | 2008 | Variance | ||||
OPERATING ACTIVITIES | ||||||
Consolidated net income | $1,167,121 | $1,255,285 | ($88,164) | |||
Adjustments to reconcile consolidated net income to net cash flow | ||||||
provided by operating activities: | ||||||
Reserve for regulatory adjustments | (4,166) | (29,422) | 25,256 | |||
Other regulatory charges (credits) - net | (4,871) | 66,694 | (71,565) | |||
Depreciation, amortization, and decommissioning | 1,235,883 | 1,152,351 | 83,532 | |||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 390,993 | 189,901 | 201,092 | |||
Equity in earnings (loss) of unconsolidated equity affiliates - net of dividends | 13,882 | (624) | 14,506 | |||
Changes in working capital: | ||||||
Receivables | 190,455 | (138,162) | 328,617 | |||
Fuel inventory | (2,527) | (33,304) | 30,777 | |||
Accounts payable | (166,755) | 188,721 | (355,476) | |||
Taxes accrued | 62,426 | 2,087 | 60,339 | |||
Interest accrued | (3,827) | (249) | (3,578) | |||
Deferred fuel | 432,658 | (348,798) | 781,456 | |||
Other working capital accounts | (11,476) | (147,590) | 136,114 | |||
Provision for estimated losses and reserves | 9,709 | (38,656) | 48,365 | |||
Changes in other regulatory assets | (812,662) | 126,519 | (939,181) | |||
Changes in pensions and other postretirement liabilities | 816,713 | (94,070) | 910,783 | |||
Other | (62,779) | 363,939 | (426,718) | |||
Net cash flow provided by operating activities | 3,250,777 | 2,514,622 | 736,155 | |||
INVESTING ACTIVITIES | ||||||
Construction/capital expenditures | (2,294,675) | (1,648,780) | (645,895) | |||
Allowance for equity funds used during construction | 52,184 | 34,770 | 17,414 | |||
Nuclear fuel purchases | (372,460) | (394,307) | 21,847 | |||
Proceeds from sale/leaseback of nuclear fuel | 195,437 | 167,280 | 28,157 | |||
Proceeds from sale of assets and businesses | 30,725 | 400 | 30,325 | |||
Payment for purchase of plant | (210,414) | (392,620) | 182,206 | |||
Changes in transition charge account | 7,732 | (27,625) | 35,357 | |||
NYPA value sharing payment | (72,000) | (72,000) | - | |||
Insurance proceeds received for property damages | 130,114 | 83,104 | 47,010 | |||
Decrease (increase) in other investments | (73,468) | (56,229) | (17,239) | |||
Proceeds from nuclear decommissioning trust fund sales | 1,977,725 | 1,681,295 | 296,430 | |||
Investment in nuclear decommissioning trust funds | (2,020,177) | (1,814,068) | (206,109) | |||
Net cash flow used in investing activities | (2,649,277) | (2,438,780) | (210,497) | |||
FINANCING ACTIVITIES | ||||||
Proceeds from the issuance of: | ||||||
Long-term debt | 3,401,682 | 2,591,138 | 810,544 | |||
Preferred stock | - | 10,000 | (10,000) | |||
Common stock and treasury stock | 31,032 | 52,611 | (21,579) | |||
Retirement of long-term debt | (2,263,602) | (1,473,299) | (790,303) | |||
Repurchase of common stock | (354,169) | (815,574) | 461,405 | |||
Redemption of preferred stock | - | (55,577) | 55,577 | |||
Changes in credit line borrowings - net | 55,000 | - | 55,000 | |||
Dividends paid: | ||||||
Common stock | (570,551) | (542,939) | (27,612) | |||
Preferred stock | (17,753) | (27,066) | 9,313 | |||
Net cash flow provided by (used in) financing activities | 281,639 | (260,706) | 542,345 | |||
Effect of exchange rates on cash and cash equivalents | 4,113 | 58 | 4,055 | |||
Net increase (decrease) in cash and cash equivalents | 887,252 | (184,806) | 1,072,058 | |||
Cash and cash equivalents at beginning of period | 915,706 | 1,100,512 | (184,806) | |||
Cash and cash equivalents at end of period | $1,802,958 | $915,706 | $887,252 | |||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||
Cash paid (received) during the period for: | ||||||
Interest - net of amount capitalized | $605,393 | $641,071 | ($35,678) | |||
Income taxes | $119,938 | $347,532 | ($227,594) | |||
Noncash investing and financing activities: | ||||||
Long-term debt retired (equity unit notes) | ($500,000) | - | ($500,000) | |||
Common stock issued in settlement of equity unit purchase contracts | $500,000 | - | $500,000 | |||